| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 671 638.00 | | 671 638.00 | 671 638.00 |
BX Customers and related accounts | 5 617.00 | | 5 617.00 | 5 617.00 |
BZ Other receivables | 476 802.00 | | 476 803.00 | 476 802.00 |
CF Cash and cash equivalents | 1 270.00 | | 1 270.00 | 1 270.00 |
CJ TOTAL (II) | 483 690.00 | | 483 690.00 | 483 690.00 |
CO Grand total (0 to V) | 1 155 328.00 | | 1 155 328.00 | 1 155 328.00 |
CU Other investments | 671 638.00 | | 671 638.00 | 671 638.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 300.00 | | | 450 300.00 |
DD Legal reserve (1) | 41 265.00 | | | 41 265.00 |
DG Other reserves | 438 017.00 | | | 438 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 254.00 | | | 198 254.00 |
DL TOTAL (I) | 1 127 836.00 | | | 1 127 836.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25.00 | | | 25.00 |
DX Trade payables and related accounts | 6 505.00 | | | 6 505.00 |
DY Tax and social security liabilities | 936.00 | | | 936.00 |
DZ Fixed asset liabilities and related accounts | 20 000.00 | | | 20 000.00 |
EC TOTAL (IV) | 27 492.00 | | | 27 492.00 |
EE Grand total (I to V) | 1 155 328.00 | | | 1 155 328.00 |
EG Accrued income and payables due within one year | 27 492.00 | | | 27 492.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 143 453.00 | | 143 453.00 | 143 453.00 |
FJ Net sales | 143 453.00 | | 143 453.00 | 143 453.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 143 454.00 | |
FW Other purchases and external expenses | | | 126 829.00 | |
FX Taxes, duties, and similar payments | | | 19 067.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 145 897.00 | |
GG - OPERATING RESULT (I - II) | | | -2 444.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 948.00 | |
GP Total financial income (V) | | | 200 948.00 | |
GR Interest and similar expenses | | | 144.00 | |
GU Total financial expenses (VI) | | | 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200 803.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 106.00 | | | 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 344 402.00 | | | 344 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 148.00 | | | 146 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 254.00 | | | 198 254.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 669 504.00 | | 2 134.00 | 669 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 671 638.00 | |
I4 DECREASES Grand Total | | | 671 638.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 669 504.00 | | 2 134.00 | 669 504.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 505.00 | 6 505.00 | | 6 505.00 |
8J Fixed Asset Liabilities and Related Accounts | 20 000.00 | 20 000.00 | | 20 000.00 |
UX Other trade receivables | 5 617.00 | 5 617.00 | | 5 617.00 |
VB VAT | 3 786.00 | 3 786.00 | | 3 786.00 |
VC Group and associates | 390 376.00 | 390 376.00 | | 390 376.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VI Group and Associates | 25.00 | 25.00 | | 25.00 |
VM Income taxes | 82 640.00 | 82 640.00 | | 82 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 482 420.00 | 482 420.00 | | 482 420.00 |
VW VAT | 936.00 | 936.00 | | 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 492.00 | 27 492.00 | | 27 492.00 |
